You are evaluating a new product. In year 3 of your analysis, you are projecting pro forma sales of $4.3 million and cost of goods sold of $2.58 million. You will be depreciating a $2 million machine for 5 years using straight-line depreciation. Your tax rate is 33%. Finally, you expect working capital to increase from $200,000 in year 2 to $295,000 in year 3 . What are your pro forma earnings for year 3? What are your pro forma free cash flows for year 3 ? Complete the following pro forma statement. (Round to the nearest dollar.)